Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 627 556 | 1 495 247 | 834 359 | 2 318 605 | 1 414 134 | 1 224 802 |
Current Assets | 3 610 910 | 6 166 301 | 4 766 153 | 4 954 590 | 4 214 757 | 4 524 127 |
Debtors | 2 677 284 | 4 340 767 | 3 511 203 | 2 250 777 | 2 420 076 | 2 849 030 |
Net Assets Liabilities | 2 673 480 | 3 137 784 | 2 732 911 | 2 083 934 | 2 274 963 | 2 505 194 |
Other Debtors | 15 599 | 14 984 | 15 378 | 15 742 | 15 901 | 16 081 |
Property Plant Equipment | 2 680 121 | 2 174 662 | 2 315 272 | 2 289 263 | 2 092 884 | 1 800 598 |
Total Inventories | 306 070 | 330 287 | 420 591 | 385 208 | 380 547 | 450 295 |
|
Other Financial Data |
Audit Fees Expenses | 21 700 | 26 000 | 28 000 | 21 250 | 12 210 | 17 934 |
Fees For Non-audit Services | | 4 065 | 7 335 | 2 000 | 4 080 | 7 406 |
Company Contributions To Money Purchase Plans Directors | | | | | 20 000 | 20 375 |
Director Remuneration | | | | | 213 930 | 217 205 |
Accrued Liabilities Deferred Income | 715 123 | 713 252 | 639 939 | 465 925 | 395 466 | 470 060 |
Accumulated Amortisation Impairment Intangible Assets | 61 874 | 61 874 | 61 874 | 61 874 | 61 874 | |
Accumulated Depreciation Impairment Property Plant Equipment | 3 334 252 | 3 617 424 | 3 813 947 | 4 109 840 | 4 318 290 | 4 725 924 |
Administrative Expenses | 2 019 277 | 2 166 351 | 2 853 582 | 2 600 279 | 2 072 050 | 2 548 234 |
Amounts Owed By Group Undertakings | 426 072 | 1 422 932 | 675 072 | 648 755 | 648 755 | 726 984 |
Amounts Owed To Group Undertakings | 53 712 | 53 712 | 53 712 | 53 712 | 53 712 | 234 433 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Assumed Rate Increase Pensionable Salaries | 2 | 2 | 2 | 2 | 3 | 2 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 3 | 3 | 3 | 3 | 3 | 3 |
Average Number Employees During Period | 217 | 249 | 235 | 151 | 152 | 155 |
Bank Borrowings | 326 687 | 210 937 | 1 562 707 | 333 552 | 290 130 | 438 720 |
Bank Borrowings Overdrafts | 326 687 | 1 563 014 | 1 345 983 | 2 165 311 | 1 904 215 | 1 302 675 |
Bank Overdrafts | | 124 157 | | | | |
Capital Commitments | 13 930 | | | | | |
Comprehensive Income Expense | 1 072 841 | 1 064 304 | 195 127 | -432 353 | 291 029 | 665 231 |
Corporation Tax Payable | 145 | | | | | |
Corporation Tax Recoverable | 17 | | 71 046 | 140 513 | 91 961 | |
Cost Sales | 9 343 671 | 10 205 182 | 10 528 422 | 7 608 114 | 6 276 770 | 6 834 139 |
Creditors | 4 053 | 1 563 014 | 1 345 983 | 2 165 311 | 1 904 215 | 1 321 896 |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | 38 000 | 86 000 | 234 000 | 288 000 | 188 000 | 718 000 |
Current Tax For Period | 145 | | -71 046 | -140 513 | -91 961 | |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -211 000 | -192 000 | -183 000 | -187 000 | -192 000 | -212 000 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | -38 000 | 86 000 | -234 000 | -288 000 | 188 000 | 718 000 |
Depreciation Expense Property Plant Equipment | 368 691 | 378 658 | 368 643 | 349 984 | 371 298 | 407 634 |
Discount Rate Used Defined Benefit Plan | 3 | 3 | 2 | 1 | 2 | 5 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 99 340 | 174 626 | 54 091 | 162 848 | |
Disposals Property Plant Equipment | | 620 157 | 180 976 | 55 875 | 171 418 | 10 744 |
Distribution Costs | 610 358 | 661 479 | 448 223 | 601 661 | 601 593 | 575 989 |
Dividends Paid | 700 000 | 600 000 | 600 000 | 216 624 | 100 000 | 435 000 |
Dividends Paid On Shares Interim | 700 000 | 600 000 | 600 000 | 216 624 | 100 000 | 435 000 |
Fair Value Assets Defined Benefit Plan | 2 463 330 | 2 324 962 | 2 904 176 | 2 900 176 | 3 045 176 | 2 564 179 |
Finance Lease Liabilities Present Value Total | 4 053 | 4 052 | | | | 15 377 |
Fixed Assets | 2 787 355 | 2 281 896 | 2 422 506 | 2 396 497 | 2 200 118 | 1 885 557 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 106 000 | -141 000 | -234 000 | -288 000 | 188 000 | 718 000 |
Further Item Operating Income Component Total Other Operating Income | | | | 567 774 | 217 259 | |
Further Operating Expense Item Component Total Operating Expenses | 68 615 | 81 396 | 1 000 000 | 276 733 | 563 120 | 46 687 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 246 209 | 313 436 | 294 034 | 205 328 | 297 673 | 306 768 |
Gain Loss On Disposals Other Non-current Assets | | | | | | -2 275 |
Gain Loss On Disposals Property Plant Equipment | -887 | -44 067 | -6 348 | -1 784 | 1 952 | -10 744 |
Government Grant Income | 175 568 | 14 818 | 19 735 | 24 016 | 48 227 | 24 153 |
Gross Profit Loss | 3 504 534 | 3 958 179 | 4 522 899 | 2 537 181 | 2 497 324 | 3 595 327 |
Income Tax Expense Credit On Components Other Comprehensive Income | 12 920 | -10 450 | 3 610 | -30 590 | 92 340 | 44 080 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -28 302 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 382 512 | 371 149 | 349 984 | 371 298 | 407 634 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | 114 889 | 131 632 | 438 214 | | | 160 003 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 106 000 | 97 000 | 103 000 | 74 000 | 55 000 | 67 000 |
Intangible Assets | 2 | 2 | 2 | 2 | 2 | 2 |
Intangible Assets Gross Cost | 61 876 | 61 876 | 61 876 | 61 876 | 61 876 | |
Interest Expense On Bank Loans Similar Borrowings | 8 753 | 13 762 | 48 662 | 48 028 | 69 985 | 82 696 |
Interest Payable Similar Charges Finance Costs | 8 753 | 13 762 | 48 662 | 48 028 | 69 985 | 82 696 |
Investments Fixed Assets | 107 232 | 107 232 | 107 232 | 107 232 | 107 232 | 84 957 |
Investments In Group Undertakings | 107 232 | 107 232 | 107 232 | 107 232 | 107 232 | 84 957 |
Liabilities Defined Benefit Plan Present Value | 3 826 400 | 3 645 400 | 3 799 400 | 3 974 400 | 3 649 400 | 2 786 400 |
Net Assets Liabilities Subsidiaries | 48 890 | 469 169 | 1 014 026 | 1 400 022 | 1 599 914 | 1 731 591 |
Net Current Assets Liabilities | 1 247 343 | 3 738 986 | 2 668 480 | 3 023 043 | 2 757 331 | 2 376 047 |
Number Shares Issued Fully Paid | | 22 100 | 22 100 | 22 100 | 22 100 | 22 100 |
Operating Profit Loss | 1 050 467 | 1 145 167 | 1 240 829 | -72 969 | 89 167 | 495 257 |
Other Comprehensive Income Expense Net Tax | 55 080 | -44 550 | 15 390 | -130 410 | 289 728 | 187 920 |
Other Deferred Tax Expense Credit | -16 313 | -2 619 | 36 472 | 13 213 | -11 324 | -34 334 |
Other Finance Costs | 40 000 | 34 000 | 32 000 | 18 000 | 16 000 | 10 000 |
Other Interest Receivable Similar Income Finance Income | 753 | 27 450 | 62 136 | 56 785 | 57 066 | 61 152 |
Other Operating Income Format1 | 175 568 | 14 818 | 19 735 | 591 790 | 265 486 | 24 153 |
Other Taxation Social Security Payable | 479 344 | 510 651 | 494 479 | 595 041 | 319 919 | 452 200 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 180 720 | 168 370 | 207 847 | | 168 779 | 159 908 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 86 648 | 88 041 | 125 786 | 65 662 | 82 628 | 92 998 |
Profit Loss | 1 017 761 | 1 108 854 | 179 737 | -301 943 | 1 301 | 477 311 |
Profit Loss On Ordinary Activities Before Tax | 1 002 467 | 1 124 855 | 222 303 | -432 663 | -105 322 | 461 438 |
Profit Loss Subsidiaries | -100 135 | -420 279 | -544 857 | -385 996 | -199 891 | -131 677 |
Property Plant Equipment Gross Cost | 6 014 373 | 5 792 086 | 6 129 219 | 6 399 103 | 6 411 174 | 6 526 522 |
Provisions | 253 255 | 250 636 | 287 108 | 300 321 | 288 997 | 254 663 |
Provisions For Liabilities Balance Sheet Subtotal | 253 255 | 250 636 | 287 108 | 300 321 | 288 997 | 254 663 |
Raw Materials | 306 070 | 330 287 | 420 591 | 385 208 | 380 547 | 450 295 |
Restructuring Costs | | | 1 000 000 | 350 451 | 165 570 | |
Retirement Benefit Obligations Surplus | 1 103 910 | 1 069 448 | 724 984 | 869 974 | 489 274 | 179 851 |
Return On Assets Benefit Plan | 172 000 | 78 000 | 324 000 | 183 000 | 337 000 | 429 000 |
Social Security Costs | 501 620 | 560 243 | 654 582 | | 364 621 | 430 294 |
Staff Costs Employee Benefits Expense | 6 382 942 | 6 916 610 | 7 523 980 | | 4 677 413 | 5 240 118 |
Tax Decrease From Utilisation Tax Losses | | | -22 049 | -43 998 | -28 540 | |
Tax Expense Credit Applicable Tax Rate | 190 469 | 213 722 | 42 238 | -82 206 | -20 011 | 87 673 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 3 488 | -6 807 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 12 158 | 10 656 | 9 855 | 3 813 | 3 655 | 3 878 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -15 294 | 16 001 | 42 566 | -130 720 | -106 623 | -15 873 |
Total Additions Including From Business Combinations Property Plant Equipment | | 397 870 | 518 109 | 325 759 | 183 489 | 126 092 |
Total Assets Less Current Liabilities | 4 034 698 | 6 020 882 | 5 090 986 | 5 419 540 | 4 957 449 | 4 261 604 |
Total Borrowings | 326 687 | 335 094 | 1 562 707 | | 2 194 345 | 1 775 993 |
Total Current Tax Expense Credit | -28 301 | | | -140 513 | -92 259 | -10 039 |
Total Deferred Tax Expense Credit | 13 007 | 16 001 | 113 612 | 9 793 | -14 364 | -5 834 |
Trade Creditors Trade Payables | 779 546 | 810 554 | 692 819 | 483 317 | 398 199 | 537 290 |
Trade Debtors Trade Receivables | 1 996 388 | 2 360 665 | 2 337 825 | 1 138 736 | 1 354 169 | 2 012 967 |
Turnover Revenue | 12 848 205 | 14 163 361 | 15 051 321 | 10 145 295 | 8 774 094 | 10 429 466 |
Wages Salaries | 5 700 602 | 6 187 997 | 6 661 551 | | 4 144 013 | 4 649 916 |